[SCOMI] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.67%
YoY- -29.53%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,594,597 1,137,316 1,256,204 1,487,902 1,508,223 1,433,128 1,106,076 6.02%
PBT 100,399 36,251 -139,691 99,837 115,244 262,242 87,040 2.30%
Tax -79,118 -6,077 -5,787 -29,187 -19,373 -18,892 -17,164 27.66%
NP 21,281 30,174 -145,478 70,650 95,871 243,350 69,876 -17.30%
-
NP to SH 18,077 15,894 -149,297 53,338 75,688 228,881 59,393 -17.31%
-
Tax Rate 78.80% 16.76% - 29.23% 16.81% 7.20% 19.72% -
Total Cost 1,573,316 1,107,142 1,401,682 1,417,252 1,412,352 1,189,778 1,036,200 6.90%
-
Net Worth 390,854 1,003,831 957,032 917,534 855,515 562,657 587,950 -6.31%
Dividend
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 7,535 59,791 -
Div Payout % - - - - - 3.29% 100.67% -
Equity
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 390,854 1,003,831 957,032 917,534 855,515 562,657 587,950 -6.31%
NOSH 1,221,418 1,394,210 1,367,188 1,008,279 1,006,489 1,004,745 996,526 3.30%
Ratio Analysis
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.33% 2.65% -11.58% 4.75% 6.36% 16.98% 6.32% -
ROE 4.63% 1.58% -15.60% 5.81% 8.85% 40.68% 10.10% -
Per Share
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 130.55 81.57 91.88 147.57 149.85 142.64 110.99 2.62%
EPS 1.48 1.14 -10.92 5.29 7.52 22.78 5.96 -19.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 6.00 -
NAPS 0.32 0.72 0.70 0.91 0.85 0.56 0.59 -9.31%
Adjusted Per Share Value based on latest NOSH - 1,007,675
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 145.77 103.97 114.84 136.02 137.87 131.01 101.11 6.02%
EPS 1.65 1.45 -13.65 4.88 6.92 20.92 5.43 -17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.69 5.47 -
NAPS 0.3573 0.9177 0.8749 0.8388 0.7821 0.5144 0.5375 -6.31%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.26 0.41 0.59 0.50 1.43 0.94 -
P/RPS 0.00 0.32 0.45 0.40 0.33 1.00 0.85 -
P/EPS 0.00 22.81 -3.75 11.15 6.65 6.28 15.77 -
EY 0.00 4.38 -26.63 8.97 15.04 15.93 6.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.52 6.38 -
P/NAPS 0.00 0.36 0.59 0.65 0.59 2.55 1.59 -
Price Multiplier on Announcement Date
31/12/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 30/11/11 26/11/10 05/11/09 13/11/08 14/11/07 23/11/06 -
Price 0.31 0.28 0.40 0.60 0.44 1.58 1.06 -
P/RPS 0.00 0.34 0.44 0.41 0.29 1.11 0.96 -
P/EPS 0.00 24.56 -3.66 11.34 5.85 6.94 17.79 -
EY 0.00 4.07 -27.30 8.82 17.09 14.42 5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.47 5.66 -
P/NAPS 0.00 0.39 0.57 0.66 0.52 2.82 1.80 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment